SalarySwishSalarySwish
Forums/Expansion Draft

Realistic Expansion Draft, with some assumption

Created by: ibrissette
Published: Nov. 24, 2016 at 2:43 p.m.

Vegas Golden Knights

PROJECTED CAP HITTooltip : $48,752,976
PROJECTED CAP SPACETooltip : $26,247,024
DRAFTED: 30/30
FORWARDS (15 - $22,170,833)TERMSPOSSTATUSAGE2017-182018-192019-202020-212021-222022-232023-24
Logo of the Nashville PredatorsWilson, ColinC, LWNHL27$3,937,500$4,000,000$0$0$3,937,500$4,000,000$0$0
UFA
Logo of the Boston BruinsBeleskey, MattM-NTCLWNHL29$1,900,000$2,000,000$0$0M-NTC$1,900,000$2,000,000$0$0M-NTC$1,900,000$1,500,000$0$0
UFA
Logo of the Anaheim DucksSilfverberg, JakobRW, LWNHL26$3,750,000$3,750,000$0$0$3,750,000$3,750,000$0$0
UFA
Logo of the St. Louis BluesYakupov, NailRW, LWNHL23$875,000$875,000$0$0
RFA
Logo of the Arizona CoyotesRichardson, BradRWIR32$2,083,333$2,250,000$0$0
UFA
Logo of the Dallas StarsRoussel, AntoineLWNHL27$2,000,000$2,400,000$0$250,000
UFA
Logo of the Edmonton OilersLetestu, MarkC, RWNHL32$1,800,000$1,800,000$0$0
UFA
Logo of the New Jersey DevilsSmith-Pelly, DevanteRW, LWNHL25$650,000$650,000$0$0
RFA
Logo of the Winnipeg JetsDano, MarkoC, LW, RWNHL22$850,000$850,000$0$0
Player is arbitration eligibleRFA
Logo of the Vancouver CanucksGranlund, MarkusC, LW, CNHL24$900,000$950,000$0$0
Player is arbitration eligibleRFA
Logo of the Calgary FlamesPoirier, EmileELCLWMinor22
RFA
Logo of the Colorado AvalancheNieto, MattLW, RWNHL24$1,000,000$1,000,000$0$0
Player is arbitration eligibleRFA
Logo of the Detroit Red WingsGlendening, LukeC, RW, LWNHL28$1,800,000$2,000,000$0$100,000$1,800,000$2,000,000$0$100,000$1,800,000$1,700,000$0$100,000$1,800,000$1,500,000$0$0
UFA
Logo of the Montreal CanadiensHudon, CharlesLW, LW, RWMinor22
Player is arbitration eligibleRFA
Logo of the Pittsburgh PenguinsWilson, ScottLWNHL25$625,000$660,000$0$0
RFA
Roster created at CapFriendly.com | Follow on Twitter @capfriendly
DEFENSE (12 - $20,682,143)TERMSPOSSTATUSAGE2017-182018-192019-202020-212021-222022-232023-24
Logo of the Ottawa SenatorsMethot, MarcM-NTCLDNHL32$4,900,000$4,900,000$0$0M-NTC$4,900,000$4,900,000$0$0M-NTC
UFA
Logo of the Columbus Blue JacketsJohnson, JackLDNHL30$4,357,143$5,000,000$0$0
UFA
Logo of the New York RangersKlein, KevinRDNHL32$2,900,000$2,750,000$0$0
UFA
Logo of the Washington CapitalsOrlov, DmitryRSLDNHL25$1,275,000$1,625,000$0$2,000,000$1,275,000$1,625,000$0$2,000,000$1,275,000$1,625,000$0$2,000,000M-NTC$1,275,000$1,125,000$0$2,000,000M-NTC$1,275,000$825,000$0$2,000,000M-NTC$1,275,000$825,000$0$2,000,000M-NTC
RFA
Logo of the Minnesota WildDumba, MattRDNHL22$2,550,000$2,750,000$0$0
Player is arbitration eligibleRFA
Logo of the Buffalo SabresMcCabe, JakeLD/RDNHL23$1,600,000$1,775,000$0$0$1,600,000$1,775,000$0$0
Player is arbitration eligibleRFA
Logo of the Toronto Maple LeafsMarincin, MartinLDNHL25$1,250,000$1,300,000$0$0
Player is arbitration eligibleRFA
Logo of the Florida PanthersPetrovic, AlexRDNHL25$1,850,000$1,850,000$0$0
Player is arbitration eligibleRFA
Logo of the Chicago BlackhawksPokka, VilleRDMinor23
Player is arbitration eligibleRFA
Logo of the New York IslandersPulock, RyanELCRDMinor22
RFA
Logo of the Montreal CanadiensNesterov, NikitaLDNHL24
Logo of the Carolina HurricanesCarrick, TrevorLDMinor22
Player is arbitration eligibleRFA
GOALIES (3 - $5,900,000)TERMSPOSSTATUSAGE2017-182018-192019-202020-212021-222022-232023-24
Logo of the Colorado AvalancheVarlamov, SemyonGNHL29$5,900,000$5,750,000$0$0$5,900,000$5,500,000$0$0
UFA
Logo of the Philadelphia FlyersStolarz, AnthonyGMinor23
RFA
Logo of the Los Angeles KingsCampbell, JackGMinor25
Player is arbitration eligibleRFA

Statistics

STANDARD PLAYER CONTRACTS Tooltip2993211
SALARY CAP Tooltip$75,000,000$79,500,000$81,500,000$81,500,000$81,500,000$82,500,000$83,500,000
PROJECTED CAP HIT Tooltip$48,752,976$25,062,500$4,975,000$3,075,000$1,275,000$1,275,000$0
PROJECTED CAP SPACE Tooltip$26,247,024$54,437,500$76,525,000$78,425,000$80,225,000$81,225,000$83,500,000
ESTIMATED SALARY EXPENDITURE Tooltip$51,565,000$26,200,000$4,825,000$2,625,000$825,000$825,000$0
POTENTIAL PERFORMANCE BONUSESTooltip-$500,000$0$0$0$0$0$0

Legend

Waivers Exempt
Waivers-Exempt
Slide Candidate
Slide Candidate
Injury
Injured
Unconfirmed Information
Unconfirmed Info
Exempt from the 50 Contract Limit
SPC Exempt
Performance Bonus
Potential Perf. Bonuses
Unrestricted Free Agent
Restricted Free Agent
123
Two-way
35+
35+ Contract
NMC
No Move Clause
NTC
No Trade Clause
ELC
Entry-Level Contract
RS
Retained Salary Transaction

Protected Players

Load Protected Players
Hide Protected PlayersShow Protected Players
Nov. 24, 2016 at 3:01 p.m.
#1
ibrissette
Avatar of the user
Joined: Nov. 2016
Posts: 1
Likes: 0
- no UFA chosen
- Pittsburg, Tampa and other teams will do some move before the draft (trades and/or contract buyout)
- the list of available dman is depth for the draft, LV will trade their extra dman afterward
- LV will complete their roster on July 1st / UFA signing
Nov. 27, 2016 at 1:30 a.m.
#2
krakowitz
Emotionally in 2018
Avatar of the user
Joined: Nov. 2016
Posts: 9,292
Likes: 3,387
caps wont protect alzner, they wont be able to afford him so theres no point protecting him.
May 12, 2017 at 1:01 p.m.
#3
Joneric
Avatar of the user
Joined: May 2017
Posts: 21
Likes: 4
There is no sense in taking so many 2017 RFAs. I don't get the Varlamov pick.
TheTown liked this.
May 14, 2017 at 6:34 p.m.
#4
OlegP
Banned
Avatar of the user
Joined: Mar. 2017
Posts: 2,871
Likes: 1,299
Colorado already said that they are protecting Varlamov.

No way in hell they take Beleskey, maybe in a trade with picks coming. Malcolm Subban is the easy choice there as the B's have nothing but overpaid players exposed and you need a goalie to go to the minors as Subban is eligible without waivers
TheTown liked this.
May 15, 2017 at 1:53 p.m.
#5
TheTown
Avatar of the user
Joined: May 2017
Posts: 1,873
Likes: 163
I also believe Anaheim will switch to 7, 3, 1 not the current 8, 1.

They can't afford to lose Silvferberg or Rakell but one of the D men can be exposed
May 25, 2017 at 5:20 p.m.
#6
deantime419
numbers geek
Avatar of the user
Joined: May 2017
Posts: 13
Likes: 0
Agreed re Malcolm Subban as a goalie to put in the minors.
Lol'd at Jack Campbell. Finally had his first decent pro season 5 years too late.
I didn't have Dumba being exposed but I honestly don;t know the pecking order of the dmen in Minny according to their own management.
 
Reply
To create a post please Login or Register
Question:
Options:
Add Option
Submit Poll